CashFlowRE
Sign in Sign up
400 Clark St
C- Composite 50.05
Why this score? — see what drove the C- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.4/30.0
  • ARV discount +14.4/15.0
  • DSCR +4.7/10.0
  • Rent growth +4.1/5.0
  • 1% rule +3.8/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$199,000

400 Clark St · Hot Springs, AR 71913
4 bd · 3.0 ba · 2,609 sqft · SingleFamily public records · 200 Days on market
Built 1939 0.34 ac lot $76/sqft · 13% below area Est $235k · 15% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This charming single-family home located at 400 Clark Street in Hot Springs, AR was built in 1939 With 3 full bathrooms, +/- 2,489 sq. ft. this property is perfect for a growing family or those who love to entertain. Situated on a spacious lot 15,000 sq. ft. , there is plenty of room for outdoor activities and gardening. Home is 4 Beds + 2 Bonus Rooms 3 Baths. Ample Parking Corner Lot Across from Oaklawn STEM Magnet ELementary Highlights * Large +/- 2,500 sq ft single-family home * New Roof, New Windows and new siding. * 4 generous-sized bedrooms, plus 2 additional upstairs rooms (ideal for office, playroom, or media) * Corner lot location offers extra privacy, curb appeal, and yard space * Parking for 7+ cars perfect for families, guests, or those with multiple vehicles * Walking distance / directly across (kiddie-corner) from Oaklawn STEM Magnet Elementary School (301 Oaklawn Blvd) Hot Springs School District * Quiet residential area with strong school access * Corner lot gives more yard frontage, landscaping opportunity, and extra privacy * Easy access to local amenities (shopping, parks, dining) * Convenient to major roads and commuter routes

Key facts

  • New siding
  • Ample parking
  • New roof

Tags

NEW ROOFNEW WINDOWSNEW SIDINGCORNER LOTAMPLE PARKINGWALKING DISTANCE TO SCHOOL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath single-family listed at $199k.

Deal economics

  • At list price, monthly cash flow is $75 ($900/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $175k (12.1% below list).
  • Recommended offer: $175k (12.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 2.8% in Hot Springs — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 65/100 on livability (#140 in AR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: crime F, amenities F, commute F.
  • Hot Springs School District (urban): math 24% / reading 25% proficiency, ranked #195 of 238 in AR (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Hot Springs Junior Academy (math 20% / reading 29%, grade F, #166 of 201 statewide, top 84%, 815 students, 100% FRL, charter); Hot Springs World Class High School (math 12% / reading 24%, grade F, #252 of 292 statewide, top 87%, 739 students, 100% FRL, charter) — zoned schools average 100% FRL vs 72% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.4%/yr); 981 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 117 units permitted in Garland County in 2024 (24 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Garland County population projected at +7% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 200 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $51k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $100k; list at $199k implies a 99% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $174,859 (12.1% below list)

Questions for the listing agent

  1. It's been on market 200 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.88%
Cap rate
6.75%
Cash-on-cash
1.62%
DSCR
1.07
GRM
9.5

CMA / ARV

ARV (median comp)
$234,852
List price
$199,000
Delta
-15.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
206 Oakwood Ave 0.29mi 4/2.5 2,624 (+1%) 15mo $279,000 $106 70
127 Orchard St 0.58mi 4/3.0 2,563 (-2%) 9mo $299,900 $117 62
150 Oakwood Ave 0.33mi 4/2.0 2,501 (-4%) 15mo $200,000 $80 61
113 Trivista Right St 0.70mi 4/3.5 2,599 (-0%) 7mo $450,000 $173 59
111 Westwood 0.62mi 4/3.0 2,531 (-3%) 15mo $200,000 $79 53
206 Trivista Left St 0.73mi 3/2.5 (-1) 2,505 (-4%) 4mo $285,000 $114 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 6.43% rent growth · sell at horizon

5-year hold
IRR
-10.1%
Equity multiple
0.62×
Total profit
$-21,242
Equity at exit
$29,672
10-year hold
IRR
3.3%
Equity multiple
1.27×
Total profit
$15,080
Equity at exit
$17,206

Cash invested: $55,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
92 Strongly Landlord-Friendly
State Arkansas
92 Strongly Landlord-Friendly · R+14
County
— inherits STATE
City
— inherits STATE
Only US state where non-payment is criminal. Strongly landlord-favorable; very few tenant protections.

ZIP-level market 71913

Home prices YoY
-33.9%
Rents YoY
6.4%
Active inventory
981
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$1,749 medium interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$180 /mo · $2,158/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$75

Break-even live

Break-even rent $1,654
Max offer price $199,000
Occupancy floor 91%

Sensitivity live

Price -10% $188 -5% $131 +0% $75 +5% $19 +10% $-38
Rent -10% $-63 -5% $6 +0% $75 +5% $144 +10% $213
Rate -1.0pp $175 -0.5pp $126 base $75 +0.5pp $23 +1.0pp $-29

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$49,750
Closing costs
$5,970
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
302 Panama St Unit 1 Hot Springs, AR 5.0 2.0 2400 $2,300 $0.96 45d 1 0.51mi

Listing history 24 events

  1. 2026-06-22
    days on market $199,000 Active 200 DOM
  2. 2026-06-19
    days on market $199,000 Active 198 DOM
  3. 2026-06-18
    days on market $199,000 Active 197 DOM
  4. 2026-06-17
    days on market $199,000 Active 196 DOM
  5. 2026-06-16
    days on market $199,000 Active 195 DOM
  6. 2026-06-15
    days on market $199,000 Active 194 DOM
  7. 2026-06-14
    days on market $199,000 Active 192 DOM
  8. 2026-06-13
    days on market $199,000 Active 191 DOM
  9. 2026-06-10
    days on market $199,000 Active 189 DOM
  10. 2026-06-09
    days on market $199,000 Active 188 DOM
  11. 2026-06-08
    days on market $199,000 Active 187 DOM
  12. 2026-06-07
    days on market $199,000 Active 186 DOM
  13. 2026-06-05
    days on market $199,000 Active 183 DOM
  14. 2026-06-02
    days on market $199,000 Active 181 DOM
  15. 2026-06-01
    days on market $199,000 Active 180 DOM
  16. 2026-05-31
    days on market $199,000 Active 179 DOM
  17. 2026-05-30
    days on market $199,000 Active 178 DOM
  18. 2026-03-10
    price $199,000 1174-char remark
    Show marketing remark (1174 chars)

    This charming single-family home located at 400 Clark Street in Hot Springs, AR was built in 1939 With 3 full bathrooms, +/- 2,489 sq. ft. this property is perfect for a growing family or those who love to entertain. Situated on a spacious lot 15,000 sq. ft. , there is plenty of room for outdoor activities and gardening. Home is 4 Beds + 2 Bonus Rooms 3 Baths. Ample Parking Corner Lot Across from Oaklawn STEM Magnet ELementary Highlights * Large +/- 2,500 sq ft single-family home * New Roof, New Windows and new siding. * 4 generous-sized bedrooms, plus 2 additional upstairs rooms (ideal for office, playroom, or media) * Corner lot location offers extra privacy, curb appeal, and yard space * Parking for 7+ cars perfect for families, guests, or those with multiple vehicles * Walking distance / directly across (kiddie-corner) from Oaklawn STEM Magnet Elementary School (301 Oaklawn Blvd) Hot Springs School District * Quiet residential area with strong school access * Corner lot gives more yard frontage, landscaping opportunity, and extra privacy * Easy access to local amenities (shopping, parks, dining) * Convenient to major roads and commuter routes

  19. 2026-03-10
    status Price Change 1174-char remark
    Show marketing remark (1174 chars)

    This charming single-family home located at 400 Clark Street in Hot Springs, AR was built in 1939 With 3 full bathrooms, +/- 2,489 sq. ft. this property is perfect for a growing family or those who love to entertain. Situated on a spacious lot 15,000 sq. ft. , there is plenty of room for outdoor activities and gardening. Home is 4 Beds + 2 Bonus Rooms 3 Baths. Ample Parking Corner Lot Across from Oaklawn STEM Magnet ELementary Highlights * Large +/- 2,500 sq ft single-family home * New Roof, New Windows and new siding. * 4 generous-sized bedrooms, plus 2 additional upstairs rooms (ideal for office, playroom, or media) * Corner lot location offers extra privacy, curb appeal, and yard space * Parking for 7+ cars perfect for families, guests, or those with multiple vehicles * Walking distance / directly across (kiddie-corner) from Oaklawn STEM Magnet Elementary School (301 Oaklawn Blvd) Hot Springs School District * Quiet residential area with strong school access * Corner lot gives more yard frontage, landscaping opportunity, and extra privacy * Easy access to local amenities (shopping, parks, dining) * Convenient to major roads and commuter routes

  20. 2026-02-16
    historical 1174-char remark
    Show marketing remark (1174 chars)

    This charming single-family home located at 400 Clark Street in Hot Springs, AR was built in 1939 With 3 full bathrooms, +/- 2,489 sq. ft. this property is perfect for a growing family or those who love to entertain. Situated on a spacious lot 15,000 sq. ft. , there is plenty of room for outdoor activities and gardening. Home is 4 Beds + 2 Bonus Rooms 3 Baths. Ample Parking Corner Lot Across from Oaklawn STEM Magnet ELementary Highlights * Large +/- 2,500 sq ft single-family home * New Roof, New Windows and new siding. * 4 generous-sized bedrooms, plus 2 additional upstairs rooms (ideal for office, playroom, or media) * Corner lot location offers extra privacy, curb appeal, and yard space * Parking for 7+ cars perfect for families, guests, or those with multiple vehicles * Walking distance / directly across (kiddie-corner) from Oaklawn STEM Magnet Elementary School (301 Oaklawn Blvd) Hot Springs School District * Quiet residential area with strong school access * Corner lot gives more yard frontage, landscaping opportunity, and extra privacy * Easy access to local amenities (shopping, parks, dining) * Convenient to major roads and commuter routes

  21. 2026-01-03
    price $210,000 1174-char remark
    Show marketing remark (1174 chars)

    This charming single-family home located at 400 Clark Street in Hot Springs, AR was built in 1939 With 3 full bathrooms, +/- 2,489 sq. ft. this property is perfect for a growing family or those who love to entertain. Situated on a spacious lot 15,000 sq. ft. , there is plenty of room for outdoor activities and gardening. Home is 4 Beds + 2 Bonus Rooms 3 Baths. Ample Parking Corner Lot Across from Oaklawn STEM Magnet ELementary Highlights * Large +/- 2,500 sq ft single-family home * New Roof, New Windows and new siding. * 4 generous-sized bedrooms, plus 2 additional upstairs rooms (ideal for office, playroom, or media) * Corner lot location offers extra privacy, curb appeal, and yard space * Parking for 7+ cars perfect for families, guests, or those with multiple vehicles * Walking distance / directly across (kiddie-corner) from Oaklawn STEM Magnet Elementary School (301 Oaklawn Blvd) Hot Springs School District * Quiet residential area with strong school access * Corner lot gives more yard frontage, landscaping opportunity, and extra privacy * Easy access to local amenities (shopping, parks, dining) * Convenient to major roads and commuter routes

  22. 2025-11-11
    listed $249,999 New Listing 1174-char remark
    Show marketing remark (1174 chars)

    This charming single-family home located at 400 Clark Street in Hot Springs, AR was built in 1939 With 3 full bathrooms, +/- 2,489 sq. ft. this property is perfect for a growing family or those who love to entertain. Situated on a spacious lot 15,000 sq. ft. , there is plenty of room for outdoor activities and gardening. Home is 4 Beds + 2 Bonus Rooms 3 Baths. Ample Parking Corner Lot Across from Oaklawn STEM Magnet ELementary Highlights * Large +/- 2,500 sq ft single-family home * New Roof, New Windows and new siding. * 4 generous-sized bedrooms, plus 2 additional upstairs rooms (ideal for office, playroom, or media) * Corner lot location offers extra privacy, curb appeal, and yard space * Parking for 7+ cars perfect for families, guests, or those with multiple vehicles * Walking distance / directly across (kiddie-corner) from Oaklawn STEM Magnet Elementary School (301 Oaklawn Blvd) Hot Springs School District * Quiet residential area with strong school access * Corner lot gives more yard frontage, landscaping opportunity, and extra privacy * Easy access to local amenities (shopping, parks, dining) * Convenient to major roads and commuter routes

  23. 2023-03-03
    soldstatus $100,000
  24. 1996-11-01
    soldstatus $53,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AR · Resets to sale price

Current annual tax
$2,158 · $180/mo
Projected year-2 tax
$2,158 · $180/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥111°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 9% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,983
− Mortgage interest
−$11,147
− Property taxes
−$2,158
− Insurance
−$995
− Repairs & maintenance
−$1,679
− Management
−$1,679
− Depreciation
−$5,789
Taxable loss
−$2,464
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$591
After-tax cash flow
$1,492/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Hot Springs School District
NCES district ID
0507890
Math proficiency
24% ▼ -15.00%
Reading proficiency
25% ▼ -12.00%
Median HH income
$28,817
Composite
19.62/100
National rank
#8746
State rank
#195 of 238 in AR

Livability — Hot Springs

Score
65/100
State rank
#140
US rank
#12498

Category grades

Amenities F Commute F Cost of living A+ Crime F Employment D- Housing A+ Health & safety A- User ratings B

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hot Springs, AR
County
Garland County · 76,414 people
City population
76,414
Metro
Hot Springs, AR
Population (ZIP)
47,477
Household income
$56,010
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
1442.0

Population outlook (Garland County) Hauer SSP2

Today (2025)
100,343 people
By 2030
101,880 · +1.5%
By 2040
104,804 · +4.4%
By 2050
107,292 · +6.9%
By 2075
113,182 · +12.8%
By 2100
112,247 · +11.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 8% Black 8% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 7% Other Indo-European 1%

Political lean MEDSL · Garland

2024 margin
Solid R (+36.2) · D 30.8% · R 67.0% · Other 2.2%
2008→2024 swing
-11.3pp toward R · 2008: -25.0pp · 2024: -36.2pp
All cycles
2024: R+36.2 2020: R+34.0 2016: R+34.1 2012: R+29.9 2008: R+25.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -137.67%
Current HPI
268.5228
Rent YoY
▲ 6.43%
Metro
Hot Springs, AR
State GDP YoY
▲ 3.80%
F500 in state
10

Industry mix (Fortune 500 HQ in AR)

Industry F500 HQs Revenue

Price history

+275.5% since first listed
7 events — show timeline
  • 2026-03-10 Price Changed $199,000 CARMLS
  • 2026-03-10 Relisted CARMLS
  • 2026-02-16 Listing Removed CARMLS
  • 2026-01-03 Price Changed $210,000 CARMLS
  • 2025-11-11 Listed $249,999 CARMLS
  • 2023-03-03 Sold (Public Records) $100,000 Public Records
  • 1996-11-01 Sold (Public Records) $53,000 Public Records

Property tax history

+15.4%/yr

Latest (2025): $2,158 · +38.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…